[BJASSET] YoY Quarter Result on 31-Jan-2010 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
18-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ--%
YoY- 618.33%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 90,166 88,656 0 76,486 104,842 82,328 90,043 0.02%
PBT 20,872 33,830 0 22,738 6,788 1,722 1,138 75.59%
Tax -3,572 -1,992 0 -1,707 -2,687 -1,360 -1,454 18.99%
NP 17,300 31,838 0 21,031 4,101 362 -316 -
-
NP to SH 15,354 31,261 0 19,517 2,717 -903 -1,260 -
-
Tax Rate 17.11% 5.89% - 7.51% 39.58% 78.98% 127.77% -
Total Cost 72,866 56,818 0 55,455 100,741 81,966 90,359 -4.07%
-
Net Worth 1,835,804 1,635,361 0 1,271,393 1,267,933 1,074,570 1,169,999 9.10%
Dividend
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,835,804 1,635,361 0 1,271,393 1,267,933 1,074,570 1,169,999 9.10%
NOSH 1,112,608 1,112,491 1,115,257 1,115,257 1,132,083 902,999 899,999 4.18%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 19.19% 35.91% 0.00% 27.50% 3.91% 0.44% -0.35% -
ROE 0.84% 1.91% 0.00% 1.54% 0.21% -0.08% -0.11% -
Per Share
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 8.10 7.97 0.00 6.86 9.26 9.12 10.00 -3.99%
EPS 1.38 2.81 0.00 1.75 0.24 -0.10 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.47 0.00 1.14 1.12 1.19 1.30 4.72%
Adjusted Per Share Value based on latest NOSH - 1,115,257
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 3.62 3.56 0.00 3.07 4.21 3.30 3.61 0.05%
EPS 0.62 1.25 0.00 0.78 0.11 -0.04 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7366 0.6562 0.00 0.5101 0.5088 0.4312 0.4695 9.10%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 30/03/12 31/03/11 31/03/10 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.88 0.83 0.54 0.49 0.28 0.60 0.48 -
P/RPS 10.86 10.42 0.00 7.14 3.02 6.58 4.80 17.11%
P/EPS 63.77 29.54 0.00 28.00 116.67 -600.00 -342.86 -
EY 1.57 3.39 0.00 3.57 0.86 -0.17 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.00 0.43 0.25 0.50 0.37 7.20%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 23/05/12 19/05/11 - 18/03/10 18/03/09 07/03/08 08/03/07 -
Price 0.82 1.12 0.00 0.49 0.28 0.47 0.51 -
P/RPS 10.12 14.05 0.00 7.14 3.02 5.16 5.10 14.18%
P/EPS 59.42 39.86 0.00 28.00 116.67 -470.00 -364.29 -
EY 1.68 2.51 0.00 3.57 0.86 -0.21 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.76 0.00 0.43 0.25 0.39 0.39 4.92%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment